Highlights

[PUNCAK] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -31.46%    YoY -     497.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 332,581 317,938 201,260 434,458 471,467 427,810 229,297 28.11%
  QoQ % 4.61% 57.97% -53.68% -7.85% 10.20% 86.57% -
  Horiz. % 145.04% 138.66% 87.77% 189.47% 205.61% 186.57% 100.00%
PBT 79,530 82,892 78,828 52,042 79,948 121,799 71,583 7.26%
  QoQ % -4.06% 5.16% 51.47% -34.91% -34.36% 70.15% -
  Horiz. % 111.10% 115.80% 110.12% 72.70% 111.69% 170.15% 100.00%
Tax -23,764 -21,781 -18,358 -594 -3,954 -40,533 -21,910 5.56%
  QoQ % -9.10% -18.65% -2,990.57% 84.98% 90.24% -85.00% -
  Horiz. % 108.46% 99.41% 83.79% 2.71% 18.05% 185.00% 100.00%
NP 55,766 61,111 60,470 51,448 75,994 81,266 49,673 8.01%
  QoQ % -8.75% 1.06% 17.54% -32.30% -6.49% 63.60% -
  Horiz. % 112.27% 123.03% 121.74% 103.57% 152.99% 163.60% 100.00%
NP to SH 55,966 61,305 60,655 52,162 76,104 81,667 49,455 8.59%
  QoQ % -8.71% 1.07% 16.28% -31.46% -6.81% 65.13% -
  Horiz. % 113.17% 123.96% 122.65% 105.47% 153.89% 165.13% 100.00%
Tax Rate 29.88 % 26.28 % 23.29 % 1.14 % 4.95 % 33.28 % 30.61 % -1.59%
  QoQ % 13.70% 12.84% 1,942.98% -76.97% -85.13% 8.72% -
  Horiz. % 97.62% 85.85% 76.09% 3.72% 16.17% 108.72% 100.00%
Total Cost 276,815 256,827 140,790 383,010 395,473 346,544 179,624 33.38%
  QoQ % 7.78% 82.42% -63.24% -3.15% 14.12% 92.93% -
  Horiz. % 154.11% 142.98% 78.38% 213.23% 220.17% 192.93% 100.00%
Net Worth 1,755,074 1,709,505 1,623,738 408,896 499,096 409,160 0 -
  QoQ % 2.67% 5.28% 297.10% -18.07% 21.98% 0.00% -
  Horiz. % 428.95% 417.81% 396.85% 99.94% 121.98% 100.00% -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 20,444 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 39.19 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,755,074 1,709,505 1,623,738 408,896 499,096 409,160 0 -
  QoQ % 2.67% 5.28% 297.10% -18.07% 21.98% 0.00% -
  Horiz. % 428.95% 417.81% 396.85% 99.94% 121.98% 100.00% -
NOSH 409,108 408,972 409,002 408,896 409,095 409,160 409,007 0.02%
  QoQ % 0.03% -0.01% 0.03% -0.05% -0.02% 0.04% -
  Horiz. % 100.02% 99.99% 100.00% 99.97% 100.02% 100.04% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.77 % 19.22 % 30.05 % 11.84 % 16.12 % 19.00 % 21.66 % -15.67%
  QoQ % -12.75% -36.04% 153.80% -26.55% -15.16% -12.28% -
  Horiz. % 77.42% 88.73% 138.74% 54.66% 74.42% 87.72% 100.00%
ROE 3.19 % 3.59 % 3.74 % 12.76 % 15.25 % 19.96 % - % -
  QoQ % -11.14% -4.01% -70.69% -16.33% -23.60% 0.00% -
  Horiz. % 15.98% 17.99% 18.74% 63.93% 76.40% 100.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.29 77.74 49.21 106.25 115.25 104.56 56.06 28.08%
  QoQ % 4.57% 57.98% -53.68% -7.81% 10.22% 86.51% -
  Horiz. % 145.01% 138.67% 87.78% 189.53% 205.58% 186.51% 100.00%
EPS 13.68 14.99 14.83 12.75 18.60 19.96 12.09 8.58%
  QoQ % -8.74% 1.08% 16.31% -31.45% -6.81% 65.10% -
  Horiz. % 113.15% 123.99% 122.66% 105.46% 153.85% 165.10% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 4.2900 4.1800 3.9700 1.0000 1.2200 1.0000 0.0000 -
  QoQ % 2.63% 5.29% 297.00% -18.03% 22.00% 0.00% -
  Horiz. % 429.00% 418.00% 397.00% 100.00% 122.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 74.02 70.77 44.80 96.70 104.94 95.22 51.04 28.09%
  QoQ % 4.59% 57.97% -53.67% -7.85% 10.21% 86.56% -
  Horiz. % 145.02% 138.66% 87.77% 189.46% 205.60% 186.56% 100.00%
EPS 12.46 13.65 13.50 11.61 16.94 18.18 11.01 8.59%
  QoQ % -8.72% 1.11% 16.28% -31.46% -6.82% 65.12% -
  Horiz. % 113.17% 123.98% 122.62% 105.45% 153.86% 165.12% 100.00%
DPS 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.9064 3.8050 3.6141 0.9101 1.1109 0.9107 0.0000 -
  QoQ % 2.66% 5.28% 297.11% -18.08% 21.98% 0.00% -
  Horiz. % 428.94% 417.81% 396.85% 99.93% 121.98% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.1400 1.9100 1.5100 1.1800 1.3200 1.3000 1.4000 -
P/RPS 3.86 2.46 3.07 1.11 1.15 1.24 2.50 33.55%
  QoQ % 56.91% -19.87% 176.58% -3.48% -7.26% -50.40% -
  Horiz. % 154.40% 98.40% 122.80% 44.40% 46.00% 49.60% 100.00%
P/EPS 22.95 12.74 10.18 9.25 7.10 6.51 11.58 57.71%
  QoQ % 80.14% 25.15% 10.05% 30.28% 9.06% -43.78% -
  Horiz. % 198.19% 110.02% 87.91% 79.88% 61.31% 56.22% 100.00%
EY 4.36 7.85 9.82 10.81 14.09 15.35 8.64 -36.59%
  QoQ % -44.46% -20.06% -9.16% -23.28% -8.21% 77.66% -
  Horiz. % 50.46% 90.86% 113.66% 125.12% 163.08% 177.66% 100.00%
DY 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.73 0.46 0.38 1.18 1.08 1.30 0.00 -
  QoQ % 58.70% 21.05% -67.80% 9.26% -16.92% 0.00% -
  Horiz. % 56.15% 35.38% 29.23% 90.77% 83.08% 100.00% -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 -
Price 3.4000 2.6400 1.7600 1.3400 1.2900 1.3000 1.3100 -
P/RPS 4.18 3.40 3.58 1.26 1.12 1.24 2.34 47.17%
  QoQ % 22.94% -5.03% 184.13% 12.50% -9.68% -47.01% -
  Horiz. % 178.63% 145.30% 152.99% 53.85% 47.86% 52.99% 100.00%
P/EPS 24.85 17.61 11.87 10.50 6.93 6.51 10.83 73.88%
  QoQ % 41.11% 48.36% 13.05% 51.52% 6.45% -39.89% -
  Horiz. % 229.46% 162.60% 109.60% 96.95% 63.99% 60.11% 100.00%
EY 4.02 5.68 8.43 9.52 14.42 15.35 9.23 -42.51%
  QoQ % -29.23% -32.62% -11.45% -33.98% -6.06% 66.31% -
  Horiz. % 43.55% 61.54% 91.33% 103.14% 156.23% 166.31% 100.00%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.79 0.63 0.44 1.34 1.06 1.30 0.00 -
  QoQ % 25.40% 43.18% -67.16% 26.42% -18.46% 0.00% -
  Horiz. % 60.77% 48.46% 33.85% 103.08% 81.54% 100.00% -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

649  291  544  440 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.010.00 
 PHB 0.02+0.005 
 ANZO 0.23+0.05 
 IRIS 0.23+0.025 
 DGB 0.030.00 
 KNM 0.225+0.01 
 SANICHI 0.090.00 
 VIVOCOM 0.045+0.01 
 PDZ 0.085+0.015 
 VELESTO 0.1550.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers